Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Amayse A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 1.8% 5.5% 1.6% 1.3% 3.1% 2.8%   Credit score (0-100)   0 0 73 43 76 80 55 58   Credit rating   N/A N/A A BBB A A BBB BBB   Credit limit (kDKK)   0.0 0.0 18.9 0.0 52.6 371.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 35,835 23,226 20,811 19,967 0.0 0.0   EBITDA   0.0 0.0 20,814 9,003 8,442 8,447 0.0 0.0   EBIT   0.0 0.0 11,454 -35,465 3,070 5,654 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 9,757.8 -36,376.5 2,797.8 5,148.0 0.0 0.0   Net earnings   0.0 0.0 5,965.6 -37,730.8 1,432.0 3,814.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 9,758 -36,376 2,798 5,148 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 4,711 2,899 1,248 1,363 0.0 0.0   Shareholders equity total   0.0 0.0 33,529 18,551 19,925 21,608 16,508 16,508   Interest-bearing liabilities   0.0 0.0 47,407 14,384 6,877 7,138 6,410 6,410   Balance sheet total (assets)   0.0 0.0 87,538 42,546 34,188 35,547 22,918 22,918   Net Debt   0.0 0.0 41,778 13,187 4,709 3,619 6,410 6,410     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 0.0 35,835 23,226 20,811 19,967 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -35.2% -10.4% -4.1% -100.0% 0.0%   Employees   0 0 31 30 26 23 0 0   Employee growth %   0.0% 0.0% 0.0% -3.2% -13.3% -11.5% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 0 87,538 42,546 34,188 35,547 22,918 22,918   Balance sheet change%   0.0% 0.0% 0.0% -51.4% -19.6% 4.0% -35.5% 0.0%   Added value   0.0 0.0 20,814.1 9,003.0 47,537.7 8,447.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 66,755 -88,923 -10,647 -4,897 -1,363 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 32.0% -152.7% 14.8% 28.3% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 0.0% 13.1% -53.8% 8.5% 16.3% 0.0% 0.0%   ROI %   0.0% 0.0% 14.2% -61.4% 10.9% 20.3% 0.0% 0.0%   ROE %   0.0% 0.0% 17.8% -144.9% 7.4% 18.4% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Equity ratio %   0.0% 0.0% 38.7% 48.0% 59.4% 62.0% 72.0% 72.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 200.7% 146.5% 55.8% 42.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 141.4% 77.5% 34.5% 33.0% 38.8% 38.8%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 7.4% 4.5% 4.3% 7.8% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Quick Ratio   0.0 0.0 0.2 0.4 0.4 0.7 0.0 0.0   Current Ratio   0.0 0.0 0.2 0.4 0.6 0.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 5,628.7 1,197.2 2,167.8 3,519.7 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 0.0 -43,267.1 -13,804.7 -5,358.7 -995.1 -3,205.1 -3,205.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 671 300 1,828 367 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 671 300 325 367 0 0   EBIT / employee   0 0 369 -1,182 118 246 0 0   Net earnings / employee   0 0 192 -1,258 55 166 0 0